BNBCalc Short Term Rental Rental Arbitrage Analysis 37 Windwhisper Ln, Annapolis, MD 21403, USA

4 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,601

Profit (Cash Flow)

$13,182

Cash on Cash Return

89.4%

Annual Revenue

$78,601

AirDNA projects $538/night at 40% occupancy ($78,600).

BNB Calc projects a 40% occupancy rate, $538 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

89.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,182	$26,364	$39,547	$52,729	$65,912	$131,824	$395,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$13,182	$26,364	$39,547	$52,729	$65,912	$131,824	$395,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.37%

Payback Period Days

408

Return on Investment

89.37%

37 Windwhisper Ln Annapolis, Maryland, 21403-3474

4 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$78,601

Annual Revenue

AirDNA projects $538/night at 40% occupancy ($78,600.5).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,182

Profit

Revenue

$78,601

Operating Expenses

$21,618

Operating Income

$56,982

Net Effective Rent

$43,800

Profit (Cash Flow)

$13,182

$14,750

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$3,750

Total

$14,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

89.37%

Payback Period Days

408